ITEMIZED QUA

Proposed Variation

Project Title: COMPLETION OF SESSION HALL BUILDING

Location : OZAMIZ CITY HALL COMPOUND
Contractor : ABIB BUILDERS ENTERPRISES

Item No. Work Description unit unit cost

TOTAL COST =

Prepared/Submitted by:
 DOMINIQUE O. LIM
PROPRIETOR
ABIB BUILDERS ENTERPRISES
 ITEMIZED QUANTITIES AND COST OF REVISION
Proposed Variation Order No. 01 (Change Order No. 01)

Proposed V.O. #1
Original Contract
Additive Deductive

Quantity Amount (Php) Quantity Amount (Php) Quantity Amount (Php)

CHANGE ORDER
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -

Php - - -
Revised Quantity and Amount
Remarks

Quantity Amount (Php)

- -
- -
- -
- INCREASED
- DECREASED
- DECREASED
- DECREASED
- DECREASED
- INCREASED
- -
- DECREASED
- DELETE
-
- INCREASED
- INCREASED
- INCREASED
- DECREASED
- INCREASED
- INCREASED

-
Project: Lot-1 Construction, Replacement and Completion of Kindergarten, Elementary and Secondary
School Building, Solar PV Energy and Water System, School Furniture, and Slope Protection
and Sanitation Facilities in the Last Mile School with Project Identification Number – LMS
2022-RX-Mis. Occ. -002
School: Manla Integrated School
Location: Manla, Sapang Dalaga, Misamis Occidental

ITEMIZED QUANTITY AND COST OF REVISIONS (VARIATION NO. 1)

Unit Cost Total Cost
ID No. Description Unit Qty. Grand Total
Material Labor Material Labor

General Requirements
Mobilization/Temporary Structure, Utilities
and Services/ Demobilization
lot 1.00 150,000.00 45,000.00 150,000.00 45,000.00 195,000.00

Project Billboard lot 1.00 4,000.00 1,200.00 4,000.00 1,200.00 5,200.00

Safety and Health lot 1.00 100,000.00 30,000.00 100,000.00 30,000.00 130,000.00
Fire Clearance/Permit Fee lot 1.00 20,000.00 6,000.00 20,000.00 6,000.00 26,000.00
Other Permit Fee lot 1.00 10,000.00 3,000.00 10,000.00 3,000.00 13,000.00
Hauling Cost lot 1.00 600,000.00 180,000.00 600,000.00 180,000.00 780,000.00
Sub-total 884,000.00 265,200.00 1,149,200.00
CONSTRUCTION OF ONE (1) STOREY -THREE (3) CLASSROOMS SCHOOL BUILDING (WITH COMMON TOILET)
1.0000 Earthworks
1.0100 Clearing and Grubbing sq.m 327.75 100.00 30.00 32,775.00 9,832.50 42,607.50
1.0200 Structural Excavation cu.m 78.98 500.00 150.00 39,490.00 11,847.00 51,337.00
1.0300 Backfilling and Compaction cu.m 57.61 500.00 150.00 28,805.00 8,641.50 37,446.50
1.0400 Gravel Bedding G-1 cu.m 43.55 1,500.00 450.00 65,325.00 19,597.50 84,922.50
1.0500 Select Fill cu.m 72.105 500.00 150.00 36,052.50 10,815.75 46,868.25
1.0600 Soil Poisoning sq.m 360.53 100.00 30.00 36,053.00 10,815.90 46,868.90
Demolition of reinforced concrete (3CL BLSB
2.0100 Type I Bldg.)
lot 1.00 55,000.00 16,500.00 55,000.00 16,500.00 71,500.00

Sub-total 293,500.50 88,050.15 381,550.65

2.0000 Concreting Works (3000 psi)
Column Footing cu.m 18.23 0.00 0.00 0.00
2.0200 Portland Cement bag 165.00 285.00 85.50 47,025.00 14,107.50 61,132.50
2.0400 Crushed Gravel 1" cu.m 18.25 1,800.00 540.00 32,850.00 9,855.00 42,705.00
2.0500 Washed Sand cu.m 9.25 1,800.00 540.00 16,650.00 4,995.00 21,645.00
Footing Tie Beam cu.m 18.90 0.00 0.00 0.00
2.0200 Portland Cement bag 171.00 285.00 85.50 48,735.00 14,620.50 63,355.50
2.0300 Crushed Gravel 3/4" cu.m 19.00 1,800.00 540.00 34,200.00 10,260.00 44,460.00
2.0500 Washed Sand cu.m 9.50 1,800.00 540.00 17,100.00 5,130.00 22,230.00
Wall Footing cu.m 1.03 0.00 0.00 0.00
2.0200 Portland Cement bag 10.00 285.00 85.50 2,850.00 855.00 3,705.00
2.0300 Crushed Gravel 3/4" cu.m 1.25 1,800.00 540.00 2,250.00 675.00 2,925.00
2.0500 Washed Sand cu.m 0.75 1,800.00 540.00 1,350.00 405.00 1,755.00
Columns/Stiffener cu.m 14.43 0.00 0.00 0.00
2.0200 Portland Cement bag 130.00 285.00 85.50 37,050.00 11,115.00 48,165.00
2.0300 Crushed Gravel 3/4" cu.m 14.50 1,800.00 540.00 26,100.00 7,830.00 33,930.00
2.0500 Washed Sand cu.m 7.25 1,800.00 540.00 13,050.00 3,915.00 16,965.00
Roof Beams/LRB-1 cu.m 20.50 0.00 0.00 0.00
2.0200 Portland Cement bag 185.00 285.00 85.50 52,725.00 15,817.50 68,542.50
2.0300 Crushed Gravel 3/4" cu.m 20.50 1,800.00 540.00 36,900.00 11,070.00 47,970.00
2.0500 Washed Sand cu.m 10.25 1,800.00 540.00 18,450.00 5,535.00 23,985.00
CB-1/GB-1 cu.m 7.68 0.00 0.00
2.0200 Portland Cement bag 70.00 285.00 85.50 19,950.00 5,985.00 25,935.00
2.0300 Crushed Gravel 3/4" cu.m 7.75 1,800.00 540.00 13,950.00 4,185.00 18,135.00
2.0500 Washed Sand cu.m 4.00 1,800.00 540.00 7,200.00 2,160.00 9,360.00
R.C. Concrete Gutter/Parapet Wall cu.m 14.91 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 135.00 285.00 85.50 38,475.00 11,542.50 50,017.50
2.0300 Crushed Gravel 3/4" cu.m 15.00 1,800.00 540.00 27,000.00 8,100.00 35,100.00
2.0500 Washed Sand cu.m 7.50 1,800.00 540.00 13,500.00 4,050.00 17,550.00
Stair cu.m 1.28 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 12.00 285.00 85.50 3,420.00 1,026.00 4,446.00
2.0300 Crushed Gravel 3/4" cu.m 1.50 1,800.00 540.00 2,700.00 810.00 3,510.00
2.0500 Washed Sand cu.m 0.75 1,800.00 540.00 1,350.00 405.00 1,755.00
Concrete Bench cu.m 0.52 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 5.00 285.00 85.50 1,425.00 427.50 1,852.50
2.0300 Crushed Gravel 3/4" cu.m 0.75 1,800.00 540.00 1,350.00 405.00 1,755.00
2.0500 Washed Sand cu.m 0.50 1,800.00 540.00 900.00 270.00 1,170.00
Slab on Fill cu.m 31.35 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 283.00 285.00 85.50 80,655.00 24,196.50 104,851.50
2.0300 Crushed Gravel 3/4" cu.m 31.50 1,800.00 540.00 56,700.00 17,010.00 73,710.00
2.0500 Washed Sand cu.m 15.75 1,800.00 540.00 28,350.00 8,505.00 36,855.00
Ramp on Fill cu.m 1.25 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 12.00 285.00 85.50 3,420.00 1,026.00 4,446.00
2.0300 Crushed Gravel 3/4" cu.m 1.25 1,800.00 540.00 2,250.00 675.00 2,925.00
2.0500 Washed Sand cu.m 0.75 1,800.00 540.00 1,350.00 405.00 1,755.00
Handwashing with Concrete Platform cu.m 1.41 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 13.00 285.00 85.50 3,705.00 1,111.50 4,816.50
2.0300 Crushed Gravel 3/4" cu.m 1.50 1,800.00 540.00 2,700.00 810.00 3,510.00
2.0500 Washed Sand cu.m 0.75 1,800.00 540.00 1,350.00 405.00 1,755.00
Sub-total 698,985.00 209,695.50 908,680.50
3.0000 Rebar Works
Column Footing kg 985.45 0.00 0.00
Footing Tie Beam kg 2,514.93 0.00 0.00
Columns kg 6,891.79 0.00 0.00
Roof Beams/LRB-1 kg 3,018.38 0.00 0.00
CB-1/GB-1 kg 922.88 0.00 0.00
3.0500 Deformed Round Bars, Grade 40 kg 14,333.43 102.00 25.50 1,462,009.86 365,502.47 1,827,512.33
Footing Tie Beam kg 1,067.71
Wall Footing kg 37.82
Columns kg 769.73
Stiffener kg 133.11
Roof Beams/LRB-1 kg 1,180.26
CB-1/GB-1 kg 417.63
R.C. Concrete Gutter/Parapet Wall kg 912.25
Stair kg 78.07
Concrete Bench kg 49.14
Slab on Fill kg 1,339.82
Ramp on Fill kg 46.19
Handwashing with Concrete Platform kg 94.84
3.0900 Deformed Round Bars, Grade 33 kg 6,126.58 90.00 22.50 551,392.20 137,848.05 689,240.25
3.1200 G.I Tie Wire kg 410.00 90.00 22.50 36,900.00 9,225.00 46,125.00
Sub-total 2,050,302.06 512,575.52 2,562,877.58
4.0000 Formworks
Footing Tie Beam sq.m 198.45 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 1,012.20 25.00 8.75 25,305.00 8,856.75 34,161.75
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 34.00 400.00 140.00 13,600.00 4,760.00 18,360.00
4.0400 CWN, Assorted kg 15.00 80.00 28.00 1,200.00 420.00 1,620.00
Columns/Stiffener sq.m 189.93 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 968.70 25.00 8.75 24,217.50 8,476.13 32,693.63
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 33.00 400.00 140.00 13,200.00 4,620.00 17,820.00
4.0400 CWN, Assorted kg 14.00 80.00 28.00 1,120.00 392.00 1,512.00
Roof Beams/LRB-1 sq.m 216.84 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 1,106.10 25.00 8.75 27,652.50 9,678.38 37,330.88
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 38.00 400.00 140.00 15,200.00 5,320.00 20,520.00
4.0400 CWN, Assorted kg 16.00 80.00 28.00 1,280.00 448.00 1,728.00
CB-1/GB-1 sq.m 87.42 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 446.10 25.00 8.75 11,152.50 3,903.38 15,055.88
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 15.00 400.00 140.00 6,000.00 2,100.00 8,100.00
4.0400 CWN, Assorted kg 7.00 80.00 28.00 560.00 196.00 756.00
R.C. Concrete Gutter/Parapet Wall sq.m 220.80 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 1,126.20 25.00 8.75 28,155.00 9,854.25 38,009.25
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 38.00 400.00 140.00 15,200.00 5,320.00 20,520.00
4.0400 CWN, Assorted kg 16.00 80.00 28.00 1,280.00 448.00 1,728.00
Stair sq.m 2.84 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 14.70 25.00 8.75 367.50 128.63 496.13
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 1.00 400.00 140.00 400.00 140.00 540.00
4.0400 CWN, Assorted kg 1.00 80.00 28.00 80.00 28.00 108.00
Concrete Bench sq.m 5.19 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 26.70 25.00 8.75 667.50 233.63 901.13
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 1.00 400.00 140.00 400.00 140.00 540.00
4.0400 CWN, Assorted kg 1.00 80.00 28.00 80.00 28.00 108.00
Handwashing sq.m 6.40 0.00 0.00 0.00 0.00 0.00
4.0100 Coco Lumber bd.ft 32.70 25.00 8.75 817.50 286.13 1,103.63
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 2.00 400.00 140.00 800.00 280.00 1,080.00
4.0400 CWN, Assorted kg 1.00 80.00 28.00 80.00 28.00 108.00
Sub-total 188,815.00 66,085.25 254,900.25
5.0000 Masonry Works
Masonry Wall sq.m 379.17 0.00 0.00 0.00 0.00 0.00
5.0200 CHB 6" thk pc 4,191.00 30.00 10.50 125,730.00 44,005.50 169,735.50
5.0300 CHB 4" thk pc 550.00 24.00 8.40 13,200.00 4,620.00 17,820.00
2.0200 Portland Cement bag 190.00 285.00 99.75 54,150.00 18,952.50 73,102.50
2.0500 Washed Sand cu.m 17.00 1,800.00 630.00 30,600.00 10,710.00 41,310.00
5.0400 10mm x 6m RSB kg 503.00 1,800.00 630.00 905,400.00 316,890.00 1,222,290.00
3.1200 G.I Tie Wire kg 11.00 90.00 31.50 990.00 346.50 1,336.50
Plastering sq.m 758.35 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 251.00 285.00 99.75 71,535.00 25,037.25 96,572.25
2.0500 Washed Sand cu.m 26.00 1,800.00 630.00 46,800.00 16,380.00 63,180.00
Floor Topping sq.m 324.00 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 214.00 285.00 99.75 60,990.00 21,346.50 82,336.50
2.0500 Washed Sand cu.m 22.00 1,800.00 630.00 39,600.00 13,860.00 53,460.00
Sub-total 1,348,995.00 472,148.25 1,821,143.25
6.0000 Doors and Windows
D-1 (0.90m x 2.10m) KD and Termite-treated
Panel Door Type Hinged Door and Fixed Glass
6.0300 Transom on 50mm x 150mm Wood Jamb/Frame and set 6.00 8,000.00 2,400.00 48,000.00 14,400.00 62,400.00
Lever-type Knob

D-2, (0.80m x 2.10m) Hollow Core Flushed

Type Swing Door in 50mm x 150mm Guijo/Yakal
6.0490 Jamb with Marine Plywood (two face) with set 2.00 5,000.00 1,500.00 10,000.00 3,000.00 13,000.00
Hardware and Accessories and Cylindrical
Door Knob

D-3 (0.90m x 2.10m) KD and Termite-treated

Panel Door Type Hinged Door and Fixed Glass
6.0501 Transom on 50mm x 150mm Wood Jamb/Frame and set 1.00 8,000.00 2,400.00 8,000.00 2,400.00 10,400.00
Lever-type Knob (Provide S/S Kickplate)

D-4, (0.70m x 2.10m) Swing Door in 50mm x

150mm Guijo/Yakal Jamb Frame with Marine
6.0610 Plywood (two face) complete with Hardware set 4.00 8,000.00 2,400.00 32,000.00 9,600.00 41,600.00
and Accessories and Door Bolt

W-1, (2.60m x 1.60m) Jalousie Window with

6mm Clear Glass Blades on 50mm x 150mm KD
6.0710 Wood and Termite-treated (Yakal/Guijo) or set 6.00 8,500.00 2,550.00 51,000.00 15,300.00 66,300.00
Concrete Jamb

W-2, (1.80m x 1.60m) Jalousie Window with

6mm Clear Glass Blades on 50mm x 150mm KD
6.4381 Wood and Termite-treated (Yakal/Guijo) or set 6.00 6,000.00 1,800.00 36,000.00 10,800.00 46,800.00
Concrete Jamb

W-3, (1.2m x0.60m) Awning Window with 6 mm

6.4480 Clear Glass Blades on Steel Jamb/Framing set 1.00 2,000.00 600.00 2,000.00 600.00 2,600.00

W-4, (0.60m x0.60m) Awning Window with 6 mm

6.4490 Clear Glass Blades on Steel Jamb/Framing set 4.00 1,000.00 300.00 4,000.00 1,200.00 5,200.00

Window Grill (WG-1) set 6.00 15,000.00 4,500.00 90,000.00 27,000.00 117,000.00
Window Grill (WG-2) set 6.00 15,000.00 4,500.00 90,000.00 27,000.00 117,000.00
Sub-total 371,000.00 111,300.00 482,300.00
7.0000 Steel Works
7.0200 LC 150 x 50 x 25 x 6.0mm kg 9,859.41 100.00 30.00 985,941.00 295,782.30 1,281,723.30
7.0800 L 90 x 90 x 6mm kg 1,151.65 100.00 30.00 115,165.00 34,549.50 149,714.50
7.0800 L 90 x 90 x 6mm kg 1,095.00 100.00 30.00 109,500.00 32,850.00 142,350.00
7.0900 L 50 x 50 x 6mm kg 111.38 100.00 30.00 11,138.00 3,341.40 14,479.40
7.0900 L 50 x 50 x 6mm kg 1,243.05 100.00 30.00 124,305.00 37,291.50 161,596.50
7.1000 L 50 x 50 x 5mm kg 25.48 100.00 30.00 2,548.00 764.40 3,312.40
7.1041 L 100 x 100 x 6mm kg 183.40 100.00 30.00 18,340.00 5,502.00 23,842.00
7.0300 L 125 x 125 x 6mm kg 88.40 100.00 30.00 8,840.00 2,652.00 11,492.00
7.0300 L 125 x 75 x 6mm kg 20.09 100.00 30.00 2,009.00 602.70 2,611.70
7.1400 Steel Plate 1.20m x 2.40m x 16mm pc 0.50 20,000.00 7,000.00 10,000.00 3,500.00 13,500.00
7.1100 Steel Plate 1.20m x 2.40m x 6mm pc 3.75 10,000.00 3,500.00 37,500.00 13,125.00 50,625.00
Anchor Bolt with Nuts and Washer,
7.1500 pc 56.00 100.00 30.00 5,600.00 1,680.00 7,280.00
20mmØ x 50mm x 300mm
Anchor Bolts with Nuts and Washer,
7.1600 pc 88.00 80.00 24.00 7,040.00 2,112.00 9,152.00
12mmØ. x 50 x 150mm
Anchor Bolt with Nuts and Washer,
7.1700 pc 28.00 70.00 24.50 1,960.00 686.00 2,646.00
10mmØ x 50mm x 125mm
7.1800 Machine Bolts (6mm dia.) pc 1,144.00 50.00 17.50 57,200.00 20,020.00 77,220.00
7.1901 Plain Round Bar 12mm dia. x 6m pc 27.00 300.00 105.00 8,100.00 2,835.00 10,935.00
7.2100 Turn Buckle 12mm dia. pc 24.00 200.00 70.00 4,800.00 1,680.00 6,480.00
10mmØ Sag Rods with Standard Nuts and
7.2300 pc 28.00 200.00 70.00 5,600.00 1,960.00 7,560.00
Washers
7.3500 50mmØ Stainless Steel Pipe pc 7.00 4,000.00 1,400.00 28,000.00 9,800.00 37,800.00
7.3600 Welding Rod kg 304.00 90.00 31.50 27,360.00 9,576.00 36,936.00
Sub-total 1,570,946.00 480,309.80 2,051,255.80
8.0000 Roofing Works
GI Long-span Roofing, Corrogated,
8.0600 lm 393.45 410.00 123.00 161,314.50 48,394.35 209,708.85
Pre-painted, 1220mm x 0.4mm BMT
G.I. Ridge Roll, Preformed, Pre-
pc 16.00 800.00 240.00 12,800.00 3,840.00 16,640.00
painted, 0610m x 2.440m x 0.4mm thk
 G.I. Flashing, Preformed, Pre-
pc 10.00 800.00 240.00 8,000.00 2,400.00 10,400.00
painted, 0610m x 2.440m x 0.5mm thk
8.0900 J-Bolt (6mm dia.) pc 4,994.00 10.00 3.00 49,940.00 14,982.00 64,922.00
8.1000 Teckscrew 2-1/2" pc 624.00 4.00 1.20 2,496.00 748.80 3,244.80
8.1300 Roof Sealant L 7.00 500.00 150.00 3,500.00 1,050.00 4,550.00
Sub-total 238,050.50 71,415.15 309,465.65
9.0000 Ceiling and Carpentry Works
Interior Ceiling sq.m 241.50 0.00 0.00 0.00 0.00 0.00
7.0810 L 75 x 75 x 6mm kg 1,233.96 100.00 35.00 123,396.00 43,188.60 166,584.60
7.0900 L 50 x 50 x 6mm kg 762.45 100.00 35.00 76,245.00 26,685.75 102,930.75
6mm Machine bolts with nuts and
7.1800 pc 130.00 50.00 17.50 6,500.00 2,275.00 8,775.00
washer
50mm x 50mm Ceiling Joist bd.ft 965.16 50.00 17.50 48,258.00 16,890.30 65,148.30
50mm x 50mm Wooden Hanger bd.ft 86.67 50.00 17.50 4,333.50 1,516.73 5,850.23
9.1700 Rough Lumber, Sun Dried Tanguile bd.ft 1,051.83 50.00 17.50 52,591.50 18,407.03 70,998.53
9.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 84.00 400.00 140.00 33,600.00 11,760.00 45,360.00
9.2100 Finishing Nails kg 5.00 80.00 28.00 400.00 140.00 540.00
4.0400 CWN, Assorted kg 19.00 80.00 28.00 1,520.00 532.00 2,052.00
9.2200 Concrete Nails kg 5.00 80.00 28.00 400.00 140.00 540.00
9.1900 Wood Preservative, Brown L 8.00 500.00 175.00 4,000.00 1,400.00 5,400.00
Exterior Ceiling sq.m 86.25 0.00 0.00 0.00 0.00 0.00
7.0810 L 75 x 75 x 6mm kg 440.70 100.00 35.00 44,070.00 15,424.50 59,494.50
7.0900 L 50 x 50 x 6mm kg 152.49 100.00 35.00 15,249.00 5,337.15 20,586.15
6mm Machine bolts with nuts and
7.1800 pc 29.00 50.00 17.50 1,450.00 507.50 1,957.50
washer
50mm x 50mm Ceiling Joist bd.ft 358.18 50.00 17.50 17,909.00 6,268.15 24,177.15
50mm x 50mm Wooden Hanger bd.ft 18.33 50.00 17.50 916.50 320.78 1,237.28
9.1700 Rough Lumber, Sun Dried Tanguile bd.ft 376.51 50.00 17.50 18,825.50 6,588.93 25,414.43
9.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 30.00 400.00 140.00 12,000.00 4,200.00 16,200.00

25mm x 25mm x 300mm Wood slats @ 25mm clear

9.1400 spacing ceiling ventilation (provide pc 7.00 1,500.00 525.00 10,500.00 3,675.00 14,175.00
stainless steel wire mesh inside)

9.2100 Finishing Nails kg 2.00 80.00 28.00 160.00 56.00 216.00

4.0400 CWN, Assorted kg 7.00 80.00 28.00 560.00 196.00 756.00
9.2200 Concrete Nails kg 2.30 80.00 28.00 184.00 64.40 248.40
9.1900 Wood Preservative, Brown L 3.00 500.00 175.00 1,500.00 525.00 2,025.00
Blackboards (3 set) sq.m 17.28 0.00 0.00 0.00 0.00 0.00
9.1800 S4S Lumber, Kiln Dried Tanguile bd.ft 110.00 50.00 17.50 5,500.00 1,925.00 7,425.00
9.2000 Lawanit, 1/4' thk pc 6.00 350.00 122.50 2,100.00 735.00 2,835.00
9.2100 Finishing Nails kg 1.00 80.00 28.00 80.00 28.00 108.00
4.0400 CWN, Assorted kg 2.00 80.00 28.00 160.00 56.00 216.00
9.2200 Concrete Nails kg 1.00 80.00 28.00 80.00 28.00 108.00
Sub-total 482,488.00 168,870.80 651,358.80
### Electrical Works
Roughing-ins
### Electrical Conduit uPVC 20mm dia. pc 153.00 100.00 25.00 15,300.00 3,825.00 19,125.00
RSC 32mm dia. pc 60.00 200.00 50.00 12,000.00 3,000.00 15,000.00
### Entrance Cap 32mm dia. pc 1.00 100.00 25.00 100.00 25.00 125.00
### Junction Box 4x4" GI pc 28.00 50.00 12.50 1,400.00 350.00 1,750.00
### Utility Box 2x4" GI pc 28.00 50.00 12.50 1,400.00 350.00 1,750.00
### Grounding Rod, 2.4m x 16mm dia. pc 1.00 500.00 125.00 500.00 125.00 625.00
Wires and Fixtures 0.00
### 3.5mm2 THHN Wire, Stranded m 913.00 50.00 12.50 45,650.00 11,412.50 57,062.50
### 8.0mm2 THHN Wire, Stranded m 356.00 150.00 37.50 53,400.00 13,350.00 66,750.00
### 3.5mm2 TW(G) Wire, Stranded m 457.00 50.00 12.50 22,850.00 5,712.50 28,562.50
### 5.5mm2 TW(G) Wire, Stranded m 178.00 100.00 25.00 17,800.00 4,450.00 22,250.00
Duplex Convenience Outlet, Grounding
### set 6.00 200.00 50.00 1,200.00 300.00 1,500.00
Type, 16A, 250V
Duplex Convenience Outlet, Grounding
### set 2.00 200.00 50.00 400.00 100.00 500.00
Type, 16A, 250V (WP)
1 Gang Wall Switches in One Switch
### set 6.00 200.00 50.00 1,200.00 300.00 1,500.00
Plate (16 AMP, 230V)
2 Gang Wall Switches in One Switch
### set 2.00 200.00 50.00 400.00 100.00 500.00
Plate (16 AMP, 230V)
### Three Way Wall Switch (10 AMP, 230V) set 2.00 200.00 50.00 400.00 100.00 500.00
2-36W, 230V, 60Hz, T5 LED Lighting
### set 18.00 1,500.00 375.00 27,000.00 6,750.00 33,750.00
Fixture (Box type)
1-36W, 230V, 60Hz, T5 LED Lighting
### set 10.00 1,000.00 250.00 10,000.00 2,500.00 12,500.00
Fixture (Box type)
Orbit Fan with Fan Switch 1600-4500
### set 10.00 2,000.00 500.00 20,000.00 5,000.00 25,000.00
CFM
Panel Box, Flushed Type, 6 Branches set 1.00 4,000.00 1,000.00 4,000.00 1,000.00 5,000.00
### Circuit Breaker, 20A 2P set 8.00 200.00 50.00 1,600.00 400.00 2,000.00
### Circuit Breaker, 50A 2P set 1.00 300.00 75.00 300.00 75.00 375.00
### Vibrating Bell 8" set 1.00 1,500.00 375.00 1,500.00 375.00 1,875.00
### Push Button, 10A, 230V set 1.00 200.00 50.00 200.00 50.00 250.00
### Electrical Tape pc 18.00 150.00 37.50 2,700.00 675.00 3,375.00
Sub-total 241,300.00 60,325.00 301,625.00
### Plumbing Works
### Water Closet 1.6gpf with Accessories set 5.00 8,000.00 2,000.00 40,000.00 10,000.00 50,000.00
### Water Closet Flange set 5.00 500.00 125.00 2,500.00 625.00 3,125.00
### Urinal 0.8gpf set 2.00 3,000.00 750.00 6,000.00 1,500.00 7,500.00
Concrete Counter Sink Type, with Lever Type
### Faucet and Complete Accessories
set 2.00 10,000.00 2,500.00 20,000.00 5,000.00 25,000.00

### Lavatory, Pedestal Type with Accessories set 1.00 2,000.00 500.00 2,000.00 500.00 2,500.00
### Faucet, Hose Bibb, Brass 1/2" dia. pc 25.00 350.00 87.50 8,750.00 2,187.50 10,937.50
### S.S. Grab Rail 1-1/2" dia. set 5.00 2,000.00 500.00 10,000.00 2,500.00 12,500.00
### S.S. Floor Draine 4" x 4" set 16.00 500.00 125.00 8,000.00 2,000.00 10,000.00
### Tissue Holder pc 5.00 500.00 125.00 2,500.00 625.00 3,125.00
### Mirror sq.ft 24.00 200.00 50.00 4,800.00 1,200.00 6,000.00
### Teflon Tape roll 6.00 150.00 37.50 900.00 225.00 1,125.00
### PP-R Pipe 1" dia. x 4.0m pc 14.00 800.00 200.00 11,200.00 2,800.00 14,000.00
### PP-R Pipe 3/4" dia. x 4.0m pc 18.00 600.00 150.00 10,800.00 2,700.00 13,500.00
### PP-R Elbow 90 deg. x 1" dia. pc 6.00 300.00 75.00 1,800.00 450.00 2,250.00
### PP-R Elbow 90 deg. x 3/4" dia. pc 25.00 300.00 75.00 7,500.00 1,875.00 9,375.00
### PP-R Tee 3/4" dia. pc 28.00 300.00 75.00 8,400.00 2,100.00 10,500.00
### PP-R Tee Reducer. 1" x 3/4" dia. pc 3.00 300.00 75.00 900.00 225.00 1,125.00
### PP-R Plug, 3/4" dia. pc 14.00 300.00 75.00 4,200.00 1,050.00 5,250.00
### PP-R Coupling 1" dia. pc 7.00 300.00 75.00 2,100.00 525.00 2,625.00
### PP-R Coupling Reducer, 1" x 3/4" dia. pc 1.00 300.00 75.00 300.00 75.00 375.00
### Check Valve, Horizontal, 1" dia. pc 1.00 500.00 125.00 500.00 125.00 625.00
### Gate Valve, 1" dia. pc 2.00 1,000.00 250.00 2,000.00 500.00 2,500.00
### Gate Valve, 3/4" dia. pc 5.00 750.00 187.50 3,750.00 937.50 4,687.50
Sub-total 0.00 158,900.00 39,725.00 198,625.00
Rain Water Collector 0.00
Filter Tank/Rain Harvesting Tank 0.00
1.0m x 1.0m x 1.0m Intermediate Bulk
Container (IBC), 1000L Capacity with tube pc 3.00 14,000.00 2,800.00 42,000.00 8,400.00 50,400.00
cage and pallet)

2.0500 Washed Sand cu.m 0.15 1,800.00 540.00 270.00 81.00 351.00
Pebbles, 5mm cu.m 0.10 3,000.00 900.00 300.00 90.00 390.00
Pebbles, 10mm cu.m 0.15 3,000.00 900.00 450.00 135.00 585.00
Granulated Carbon cu.m 0.15 3,000.00 900.00 450.00 135.00 585.00
2.0300 Crushed Gravel 3/4" cu.m 0.15 2,000.00 600.00 300.00 90.00 390.00
### PVC Sanitary Pipe 4" dia. x 3m pc 10.00 1,000.00 250.00 10,000.00 2,500.00 12,500.00
### PVC Sanitary Pipe 2" dia. x 3m pc 1.00 500.00 125.00 500.00 125.00 625.00
CPVC Pipe 2" dia. pc 4.00 500.00 125.00 2,000.00 500.00 2,500.00
CPVC Pipe 1" dia. pc 4.00 500.00 125.00 2,000.00 500.00 2,500.00
### PVC Sanitary Wye 4" x 4" pc 6.00 300.00 75.00 1,800.00 450.00 2,250.00
### PVC Sanitary Tee 4" x 4" pc 1.00 300.00 75.00 300.00 75.00 375.00
### PVC Sanitary Elbow 1/8 x 4" dia. pc 6.00 300.00 75.00 1,800.00 450.00 2,250.00
### PVC Sanitary Elbow 90deg x 4" dia. pc 10.00 300.00 75.00 3,000.00 750.00 3,750.00
### PVC Sanitary Elbow 90deg x 2" dia. pc 7.00 200.00 50.00 1,400.00 350.00 1,750.00
### PVC Sanitary Elbow 90deg x 1" dia. pc 2.00 100.00 25.00 200.00 50.00 250.00
### Brass Cleanout 4" x 4" pc 1.00 300.00 75.00 300.00 75.00 375.00
Gate Valve, 4" dia. pc 1.00 4,000.00 1,000.00 4,000.00 1,000.00 5,000.00
### Gate Valve, 2" dia. pc 2.00 2,000.00 500.00 4,000.00 1,000.00 5,000.00
### Gate Valve, 1" dia. pc 1.00 1,000.00 250.00 1,000.00 250.00 1,250.00
### Check Valve, Horizontal, 1" dia. pc 1.00 500.00 125.00 500.00 125.00 625.00
### PVC Cement can 2.00 100.00 25.00 200.00 50.00 250.00
50mm Vent Screen pc 3.00 500.00 125.00 1,500.00 375.00 1,875.00
Male adapter with gasket and nut pc 6.00 100.00 25.00 600.00 150.00 750.00
RWHT Support
7.0410 L 100 x 100 x 6mm kg 84.00 100.00 30.00 8,400.00 2,520.00 10,920.00
7.0810 L 75 x 75 x 6mm kg 311.69 100.00 30.00 31,169.00 9,350.70 40,519.70
7.0710 L 65 x 65 x 6mm kg 86.43 100.00 30.00 8,643.00 2,592.90 11,235.90
7.1100 Steel Plate 1.20m x 2.40m x 6mm pc 1.00 10,000.00 3,000.00 10,000.00 3,000.00 13,000.00
7.3600 Welding Rod kg 9.64 90.00 27.00 867.60 260.28 1,127.88
### Primer, Zinc Chromate gal 3.00 500.00 150.00 1,500.00 450.00 1,950.00
Pedestal/Footing cu.m 0.09 0.00 0.00 0.00 0.00 0.00
2.0200 Portland Cement bag 1.00 285.00 85.50 285.00 85.50 370.50
2.0500 Washed Sand cu.m 0.25 1,800.00 540.00 450.00 135.00 585.00
2.0300 Crushed Gravel 3/4" cu.m 0.25 1,800.00 540.00 450.00 135.00 585.00
3.1000 D10mm x 6m RSB pc 2.00 200.00 60.00 400.00 120.00 520.00
3.1100 D12mm x 6m RSB pc 1.00 300.00 90.00 300.00 90.00 390.00
3.0600 D16mm x 6m RSB pc 1.00 400.00 120.00 400.00 120.00 520.00
3.1200 G.I Tie Wire kg 0.45 90.00 27.00 40.50 12.15 52.65
Sub-total 141,775.10 36,577.53 178,352.63
### Sanitary Works
### Three Chamber Septic Vault unit 1.00 20,000.00 6,000.00 20,000.00 6,000.00 26,000.00
### Catch Basin unit 20.00 1,000.00 300.00 20,000.00 6,000.00 26,000.00
### Closet Bend, 4" pc 5.00 500.00 150.00 2,500.00 750.00 3,250.00
### Stainless Steel Vent Protection Screen 2" pc 1.00 2,000.00 600.00 2,000.00 600.00 2,600.00
### PVC Sanitary Pipe 6" dia. x 3m pc 3.00 1,500.00 450.00 4,500.00 1,350.00 5,850.00
### PVC Sanitary Pipe 4" dia. x 3m pc 70.00 1,000.00 300.00 70,000.00 21,000.00 91,000.00
### PVC Sanitary Pipe 2" dia. x 3m pc 21.00 500.00 150.00 10,500.00 3,150.00 13,650.00
PVC Sanitary Pipe 1-1/2" dia. x 3m pc 6.00 250.00 75.00 1,500.00 450.00 1,950.00
### PVC Sanitary Wye 4" x 4" pc 33.00 300.00 90.00 9,900.00 2,970.00 12,870.00
PVC Sanitary Wye 4" x 1-1/2" pc 7.00 300.00 90.00 2,100.00 630.00 2,730.00
PVC Sanitary Wye 1-1/2" x 1-1/2" pc 7.00 150.00 45.00 1,050.00 315.00 1,365.00
### PVC Sanitary Elbow 1/8 x 4" dia. pc 4.00 300.00 90.00 1,200.00 360.00 1,560.00
PVC Sanitary Elbow 1/8 x 1-1/2" dia. pc 14.00 150.00 45.00 2,100.00 630.00 2,730.00
### PVC Sanitary Elbow 90deg x 4" dia. pc 36.00 300.00 90.00 10,800.00 3,240.00 14,040.00
### PVC Sanitary Elbow 90deg x 2" dia. pc 12.00 200.00 60.00 2,400.00 720.00 3,120.00
### PVC Sanitary Tee 6" x 6" pc 3.00 500.00 150.00 1,500.00 450.00 1,950.00
### PVC Sanitary Tee 4" x 4" pc 2.00 300.00 90.00 600.00 180.00 780.00
### PVC Sanitary Tee 2" x 2" pc 19.00 200.00 60.00 3,800.00 1,140.00 4,940.00
### PVC P-Trap 4" pc 16.00 300.00 90.00 4,800.00 1,440.00 6,240.00
PVC P-Trap 1-1/2" pc 7.00 150.00 45.00 1,050.00 315.00 1,365.00
### Brass Cleanout 4" x 4" pc 8.00 300.00 90.00 2,400.00 720.00 3,120.00
### Roof Drain pc 12.00 1,000.00 300.00 12,000.00 3,600.00 15,600.00
### PVC Cement can 6.00 100.00 30.00 600.00 180.00 780.00
Sub-total 187,300.00 56,190.00 243,490.00
### Painting Works
Concrete Surfaces sq.m 758.35 0.00 0.00 0.00 0.00 0.00
### Neutralizer gal 10.00 200.00 70.00 2,000.00 700.00 2,700.00
### Latex, Flat gal 31.00 600.00 210.00 18,600.00 6,510.00 25,110.00
### Masonry Putty gal 31.00 700.00 245.00 21,700.00 7,595.00 29,295.00
### Latex, Semi Gloss gal 31.00 800.00 280.00 24,800.00 8,680.00 33,480.00
### Acri Color qrt 8.00 500.00 175.00 4,000.00 1,400.00 5,400.00
Wood Surfaces sq.m 385.87 0.00 0.00 0.00 0.00 0.00
### Enamel, Flatwall gal 20.00 600.00 210.00 12,000.00 4,200.00 16,200.00
### Glazing Putty gal 20.00 700.00 245.00 14,000.00 4,900.00 18,900.00
### Enamel, Semi Gloss gal 20.00 800.00 280.00 16,000.00 5,600.00 21,600.00
### Paint Thinner gal 10.00 200.00 70.00 2,000.00 700.00 2,700.00
Steel Surfaces sq.m
### Primer, Zinc Chromate gal 2.00 500.00 175.00 1,000.00 350.00 1,350.00
Sub-total 116,100.00 40,635.00 156,735.00
### Waterproofing
Waterproofing, Cementitious gal 35.00 1,000.00 350.00 35,000.00 12,250.00 47,250.00
Sub-total 35,000.00 12,250.00 47,250.00
### Tile Works
Toilet (Wall) sq.m 45.53 0.00 0.00 0.00 0.00 0.00
### Glazed Wall Tiles 20cm x 20cm pc 1,196.00 46.00 13.80 55,016.00 16,504.80 71,520.80
### Tile Adhesive 25kg/bag bag 9.00 480.00 144.00 4,320.00 1,296.00 5,616.00
### Tile Trim 6mm pc 17.00 180.00 54.00 3,060.00 918.00 3,978.00
### Tile Grout 5kg/bag bag 4.00 130.00 39.00 520.00 156.00 676.00
Toilet (Flooring) sq.m 22.64 0.00 0.00 0.00 0.00 0.00
Unglazed Floor Tiles 30cm x 30cm pc 265.00 85.00 25.50 22,525.00 6,757.50 29,282.50
### Tile Adhesive 25kg/bag bag 5.00 480.00 144.00 2,400.00 720.00 3,120.00
### Tile Grout 5kg/bag bag 2.00 130.00 39.00 260.00 78.00 338.00
0.00
Handwashing Sink sq.m 13.88 0.00 0.00 0.00 0.00 0.00
### Glazed Wall Tiles 20cm x 20cm pc 365.00 46.00 13.80 16,790.00 5,037.00 21,827.00
### Tile Adhesive 25kg/bag bag 3.00 480.00 144.00 1,440.00 432.00 1,872.00
### Tile Trim 6mm pc 13.00 180.00 54.00 2,340.00 702.00 3,042.00
### Tile Grout 5kg/bag bag 2.00 130.00 39.00 260.00 78.00 338.00
Concrete Platform sq.m 11.20 0.00 0.00 0.00 0.00 0.00
Unglazed Floor Tiles 30cm x 30cm pc 131.00 85.00 25.50 11,135.00 3,340.50 14,475.50
### Tile Adhesive 25kg/bag bag 3.00 480.00 144.00 1,440.00 432.00 1,872.00
### Tile Grout 5kg/bag bag 1.00 130.00 39.00 130.00 39.00 169.00
Sub-total 121,636.00 36,490.80 158,126.80
SCHOOL FURNITURE
### Table and Chair
### Two (2)-seater table and chair (All Wood) set 69.00 2,200.00 770.00 151,800.00 53,130.00 204,930.00
### Teacher's Table and Chair (All Wood) set 3.00 12,000.00 4,200.00 36,000.00 12,600.00 48,600.00
Sub-total 187,800.00 65,730.00 253,530.00
SOLAR PV ENERGY SYSTEM
### Charging Station
Roughing-ins
### Electrical Conduit uPVC 15mm dia. pc 8.00 90.00 22.50 720.00 180.00 900.00
### RSC 20mm dia. pc 1.00 180.00 45.00 180.00 45.00 225.00
### Junction Box 4x4" GI pc 6.00 48.00 12.00 288.00 72.00 360.00
### Utility Box 2x4" GI pc 25.00 48.00 12.00 1,200.00 300.00 1,500.00
### Grounding Rod, 2.4m x 16mm dia. pc 1.00 500.00 125.00 500.00 125.00 625.00
 Wires and Fixtures 0.00
3.5mm2 THW Wire, Stranded m 192.00 50.00 12.50 9,600.00 2,400.00 12,000.00
Duplex CO with Plate pc 20.00 180.00 45.00 3,600.00 900.00 4,500.00
Charging CO Panelling set 1.00 180.00 45.00 180.00 45.00 225.00
18W Compact Flourescent Lighting Fixtures
with Medium Keyless Type Porcelain pc 1.00 300.00 75.00 300.00 75.00 375.00
Receptacle (surfaced ceiling mounted)

Circuit Breaker, 10A 2P pc 3.00 200.00 50.00 600.00 150.00 750.00

### Electrical Tape pc 1.00 150.00 37.50 150.00 37.50 187.50
Sub-total 17,318.00 4,329.50 21,647.50
### Solar PV Power System
16Kw Off-grid Solar Panels (complete set
including delivery, installations, testing set 1.00 200,000.00 70,000.00 200,000.00 70,000.00 270,000.00
and commissioning)

88 x 182w (NOCT) Polycrystalline

Solar Panels
100A Solar Charge Controller
1800,800 Wh/Day Max Capacity (134pcs)
Battery
30000 Watts Power Inverter
Complete Roof/Ares Mounting Kit w/
Security
PV Combiner Box
MC4 Coonectors
Power Distribution Panels
AC Surge and Lighting Protection Devices
DC Surge and Lighting Protection Devices
Required Inter-Coonection Wires
Sub-total 200,000.00 70,000.00 270,000.00
### Perimeter Solar Lighting System
Complete Set 6000k CCT, Crisp White set 6.00 15,000.00 5,250.00 90,000.00 31,500.00 121,500.00
Auto switch on/Off, Wireless, Polemount
GI Lamp Pole, 6 Meters Height
Sub-total 90,000.00 31,500.00 121,500.00
ADDITIONAL ITEM
### Installation of Transformer

25KVa Distribution Transformer, pc 1.00 200,500.00 60,150.00 200,500.00 60,150.00 260,650.00

### 13.2KV/240V, 60Hz with OISC, Pole
Mounted

### CLAMP HOTLINE #6 TO 4/0 ACSR pc 1.00 485.00 145.50 485.00 145.50 630.50
### fuse link 6amps , type K pc 3.00 123.50 37.05 370.50 111.15 481.65
### transformer bracket , 1 phase set 2.00 2,600.00 780.00 5,200.00 1,560.00 6,760.00
### L bracket for cut out and arrester set 1.00 3,200.00 960.00 3,200.00 960.00 4,160.00
### Cut out and arrester combination, porcela set 1.00 12,500.00 3,750.00 12,500.00 3,750.00 16,250.00
### Ground rod galv. 5/8" x 10' pc 1.00 975.00 292.50 975.00 292.50 1,267.50
### Machine bolt 5/8" x 10" pc 5.00 103.00 30.90 515.00 154.50 669.50
### Ground clamp pc 1.00 95.00 28.50 95.00 28.50 123.50
### GE KV2C FM1S,2W DIGITAL KWHR METER pc 1.00 32,000.00 9,600.00 32,000.00 9,600.00 41,600.00
### 5 JAW METER BASE, SQUARE. 1 1/4 hole pc 1.00 6,900.00 2,070.00 6,900.00 2,070.00 8,970.00
### 1" RSC PIPE lght. 1.00 1,200.00 360.00 1,200.00 360.00 1,560.00
### GALVANZED REDUCER 1 1/4" - 1 " pc 1.00 85.00 25.50 85.00 25.50 110.50
### 1" entrance cap pc 1.00 135.00 40.50 135.00 40.50 175.50
### 1" straight connector pc 1.00 126.50 37.95 126.50 37.95 164.45
### 22mm. thhn cu. Wire m 46.00 355.00 106.50 16,330.00 4,899.00 21,229.00
### #4 service drop m 120.00 82.75 24.83 9,930.00 2,979.00 12,909.00
### 3M electrical tape pc 4.00 80.00 24.00 320.00 96.00 416.00
### secondary rack with spool insulator set 4.00 250.00 75.00 1,000.00 300.00 1,300.00
Sub-total 291,867.00 87,560.10 379,427.10
### Installation of Waterpump system lot 1.00 50,000.00 15,000.00 50,000.00 15,000.00 65,000.00
Self Priming Jet pump 1hp, 220V
Float Valve
PPR pipe 1/2" dia.
Polyethylene Plastic Pipe 1/2" dia.
PPR fittings 1/2" dia.
### Cutting of Trees lot 6.00 7,000.00 2,100.00 42,000.00 12,600.00 54,600.00
 I DIRECT COST 12,968,041.51
II INDIRECT COST (17% OF I)
Overhead Expenses (5%) 648,402.08
Contingencies (3%) 389,041.25
Miscellaneous (1%) 129,680.42
Contractors Profit (8%) 1,037,443.32
Sub-Total 2,204,567.06
III TAX 5% OF (I+II) 758,630.43
IV TOTAL CONSTRUCTION COST (I+II+III) 15,931,238.99
FIFTEEN MILLION THREE HUNDRED EIGHTY FIVE THOUSAND TWO HUNDRED SIXTY PESOS AND 30/100.

Prepared by:

RODRIGO V. ORTIZ JR.

Authorized Managing Officer
Project: Lot-1 Construction, Replacement and Completion of Kindergarten, Elementary and
Secondary School Building, Solar PV Energy and Water System, School Furniture, and
Slope Protection and Sanitation Facilities in the Last Mile School with Project
Identification Number – LMS 2022-RX-Mis. Occ. -002
School: Manla Integrated School
Location: Manla, Sapang Dalaga, Misamis Occidental

DETAILED ESTIMATES

ID No. Description Unit Qty. Unit Cost Amount

General Requirements lot 1.00

Mobilization/Temporary Structure, Utilities and Services/
lot 1.00 150,000.00 150,000.00
Demobilization
Project Billboard lot 1.00 4,000.00 4,000.00
Safety and Health lot 1.00 100,000.00 100,000.00
Fire Clearance/Permit Fee lot 1.00 20,000.00 20,000.00
Other Permit Fee lot 1.00 10,000.00 10,000.00
Hauling Cost lot 1.00 600,000.00 600,000.00
Sub-total 884,000.00
Labor 265,200.00
Direct Cost 1,149,200.00
Indirect Cost 195,364.00
Tax 67,228.20
Item Cost 1,411,792.20
CONSTRUCTION OF ONE (1) STOREY -THREE (3) CLASSROOMS SCHOOL BUILDING (WITH COMMON TOILET)
1.0000 Earthworks cu.m 252.24
1.0100 Clearing and Grubbing sq.m 327.75 100.00 32,775.00
1.0200 Structural Excavation cu.m 78.98 500.00 39,490.00
1.0300 Backfilling and Compaction cu.m 57.61 500.00 28,805.00
1.0400 Gravel Bedding G-1 cu.m 43.55 1500.00 65,325.00
1.0500 Select Fill cu.m 72.11 500.00 36,052.50
1.0600 Soil Poisoning sq.m 360.53 100.00 36,053.00
2.0100 Demolition of reinforced concrete (3CL BLSB Type I Bldg.) lot 1.00 55000.00 55,000.00
Sub-total 293,500.50
Labor 88,050.15
Direct Cost 381,550.65
Indirect Cost 64,863.61
Tax 22,320.71
Item Cost 468,734.97
2.0000 Concreting Works (3000 psi) cu.m 131.46
Column Footing cu.m 18.23 0.00 0.00
2.0200 Portland Cement bag 165.00 285.00 47,025.00
2.0400 Crushed Gravel 1" cu.m 18.25 1,800.00 32,850.00
2.0500 Washed Sand cu.m 9.25 1,800.00 16,650.00
Footing Tie Beam cu.m 18.90 0.00 0.00
2.0200 Portland Cement bag 171.00 285.00 48,735.00
2.0300 Crushed Gravel 3/4" cu.m 19.00 1,800.00 34,200.00
2.0500 Washed Sand cu.m 9.50 1,800.00 17,100.00
Wall Footing cu.m 1.03 0.00 0.00
2.0200 Portland Cement bag 10.00 285.00 2,850.00
2.0300 Crushed Gravel 3/4" cu.m 1.25 1,800.00 2,250.00
2.0500 Washed Sand cu.m 0.75 1,800.00 1,350.00
Columns/Stiffener cu.m 14.43 0.00 0.00
2.0200 Portland Cement bag 130.00 285.00 37,050.00
Crushed Gravel 3/4" cu.m 14.50 1,800.00 26,100.00
2.0500 Washed Sand cu.m 7.25 1,800.00 13,050.00
0.0000 Roof Beams/LRB-1 cu.m 20.50 0.00 0.00
2.0200 Portland Cement bag 185.00 285.00 52,725.00
Crushed Gravel 3/4" cu.m 20.50 1,800.00 36,900.00
2.0500 Washed Sand cu.m 10.25 1,800.00 18,450.00
0.0000 CB-1/GB-1 cu.m 7.68 0.00 0.00
2.0200 Portland Cement bag 70.00 285.00 19,950.00
Crushed Gravel 3/4" cu.m 7.75 1,800.00 13,950.00
2.0500 Washed Sand cu.m 4.00 1,800.00 7,200.00
0.0000 R.C. Concrete Gutter/Parapet Wall cu.m 14.91 0.00 0.00
2.0200 Portland Cement bag 135.00 285.00 38,475.00
Crushed Gravel 3/4" cu.m 15.00 1,800.00 27,000.00
2.0500 Washed Sand cu.m 7.50 1,800.00 13,500.00
Stair cu.m 1.28 0.00 0.00
2.0200 Portland Cement bag 12.00 285.00 3,420.00
2.0300 Crushed Gravel 3/4" cu.m 1.50 1,800.00 2,700.00
2.0500 Washed Sand cu.m 0.75 1,800.00 1,350.00
Concrete Bench cu.m 0.52 0.00 0.00
2.0200 Portland Cement bag 5.00 285.00 1,425.00
2.0300 Crushed Gravel 3/4" cu.m 0.75 1,800.00 1,350.00
2.0500 Washed Sand cu.m 0.50 1,800.00 900.00
Slab on Fill cu.m 31.35 0.00 0.00
2.0200 Portland Cement bag 283.00 285.00 80,655.00
2.0300 Crushed Gravel 3/4" cu.m 31.50 1,800.00 56,700.00
2.0500 Washed Sand cu.m 15.75 1,800.00 28,350.00
Ramp on Fill cu.m 1.25 0.00 0.00
2.0200 Portland Cement bag 12.00 285.00 3,420.00
Crushed Gravel 3/4" cu.m 1.25 1,800.00 2,250.00
2.0500 Washed Sand cu.m 0.75 1,800.00 1,350.00
0.0000 Handwashing with Concrete Platform cu.m 1.41 0.00 0.00
2.0200 Portland Cement bag 13.00 285.00 3,705.00
Crushed Gravel 3/4" cu.m 1.50 1,800.00 2,700.00
2.0500 Washed Sand cu.m 0.75 1,800.00 1,350.00
0.0000 Sub-total 0.00 0.00 0.00 0.00
Sub-total 698,985.00
Labor 209,695.50
Direct Cost 908,680.50
Indirect Cost 154,475.69
Tax 53,157.81
Item Cost 1,116,313.99
3.0000 Rebar Works kg 14,333.43
Column Footing kg 985.45 0.00 0.00
Footing Tie Beam kg 2,514.93 0.00 0.00
Columns kg 6,891.79 0.00 0.00
Roof Beams/LRB-1 kg 3,018.38 0.00 0.00
CB-1/GB-1 kg 922.88 0.00 0.00
3.0500 Deformed Round Bars, Grade 40 kg 14,333.43 102.00 1,462,009.86
Footing Tie Beam kg 1,067.71 0.00 0.00
Wall Footing kg 37.82 0.00 0.00
Columns kg 769.73 0.00 0.00
Stiffener kg 133.11 0.00 0.00
Roof Beams/LRB-1 kg 1,180.26 0.00 0.00
CB-1/GB-1 kg 417.63 0.00 0.00
R.C. Concrete Gutter/Parapet Wall kg 912.25 0.00 0.00
Stair kg 78.07 0.00 0.00
Concrete Bench kg 49.14 0.00 0.00
Slab on Fill kg 1,339.82 0.00 0.00
Ramp on Fill kg 46.19 0.00 0.00
Handwashing with Concrete Platform kg 94.84 0.00 0.00
3.0900 Deformed Round Bars, Grade 33 kg 6,126.58 90.00 551,392.20
3.1200 G.I Tie Wire kg 410.00 90.00 36,900.00
Sub-total 2,050,302.06
Labor 512,575.52
Direct Cost 2,562,877.58
Indirect Cost 435,689.19
Tax 149,928.34
Item Cost 3,148,495.10
4.0000 Formworks sq.m 927.87
Footing Tie Beam
4.0100 Coco Lumber bd.ft 1,012.20 25.00 25,305.00
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 34.00 400.00 13,600.00
4.0400 CWN, Assorted kg 15.00 80.00 1,200.00
Columns/Stiffener sq.m 189.93 0.00 0.00
4.0100 Coco Lumber bd.ft 968.70 25.00 24,217.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 33.00 400.00 13,200.00
4.0400 CWN, Assorted kg 14.00 80.00 1,120.00
Roof Beams/LRB-1 sq.m 216.84 0.00 0.00
4.0100 Coco Lumber bd.ft 1,106.10 25.00 27,652.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 38.00 400.00 15,200.00
4.0400 CWN, Assorted kg 16.00 80.00 1,280.00
CB-1/GB-1 sq.m 87.42 0.00 0.00
4.0100 Coco Lumber bd.ft 446.10 25.00 11,152.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 15.00 400.00 6,000.00
4.0400 CWN, Assorted kg 7.00 80.00 560.00
R.C. Concrete Gutter/Parapet Wall sq.m 220.80 0.00 0.00
4.0100 Coco Lumber bd.ft 1,126.20 25.00 28,155.00
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 38.00 400.00 15,200.00
4.0400 CWN, Assorted kg 16.00 80.00 1,280.00
Stair sq.m 2.84 0.00 0.00
4.0100 Coco Lumber bd.ft 14.70 25.00 367.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 1.00 400.00 400.00
4.0400 CWN, Assorted kg 1.00 80.00 80.00
Concrete Bench sq.m 5.19 0.00 0.00
4.0100 Coco Lumber bd.ft 26.70 25.00 667.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 1.00 400.00 400.00
4.0400 CWN, Assorted kg 1.00 80.00 80.00
Handwashing sq.m 6.40 0.00 0.00
4.0100 Coco Lumber bd.ft 32.70 25.00 817.50
4.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 2.00 400.00 800.00
4.0400 CWN, Assorted kg 1.00 80.00 80.00
Sub-total 188,815.00
Labor 66,085.25
Direct Cost 254,900.25
Indirect Cost 43,333.04
Tax 14,911.66
Item Cost 313,144.96
5.0000 Masonry Works sq.m 1,461.52
Masonry Wall sq.m 379.17
5.0200 CHB 6" thk pc 4,191.00 30.00 125,730.00
5.0300 CHB 4" thk pc 550.00 24.00 13,200.00
2.0200 Portland Cement bag 190.00 285.00 54,150.00
2.0500 Washed Sand cu.m 17.00 1,800.00 30,600.00
5.0400 10mm x 6m RSB kg 503.00 1,800.00 905,400.00
3.1200 G.I Tie Wire kg 11.00 90.00 990.00
Plastering sq.m 758.35 0.00 0.00
2.0200 Portland Cement bag 251.00 285.00 71,535.00
2.0500 Washed Sand cu.m 26.00 1,800.00 46,800.00
Floor Topping sq.m 324.00 0.00 0.00
2.0200 Portland Cement bag 214.00 285.00 60,990.00
2.0500 Washed Sand cu.m 22.00 1,800.00 39,600.00
Sub-total 1,348,995.00
Labor 472,148.25
Direct Cost 1,821,143.25
Indirect Cost 309,594.35
Tax 106,536.88
Item Cost 2,237,274.48
6.0000 Doors and Windows lot 1.00
D-1 (0.90m x 2.10m) KD and Termite-treated Panel Door Type
6.0300 Hinged Door and Fixed Glass Transom on 50mm x 150mm Wood set 6.00 8,000.00 48,000.00
Jamb/Frame and Lever-type Knob
D-2, (0.80m x 2.10m) Hollow Core Flushed Type Swing Door in
6.0490 50mm x 150mm Guijo/Yakal Jamb with Marine Plywood (two face) set 2.00 5,000.00 10,000.00
with Hardware and Accessories and Cylindrical Door Knob
D-3 (0.90m x 2.10m) KD and Termite-treated Panel Door Type
6.0501 Hinged Door and Fixed Glass Transom on 50mm x 150mm Wood set 1.00 8,000.00 8,000.00
Jamb/Frame and Lever-type Knob (Provide S/S Kickplate)
D-4, (0.70m x 2.10m) Swing Door in 50mm x 150mm Guijo/Yakal
6.0610 Jamb Frame with Marine Plywood (two face) complete with set 4.00 8,000.00 32,000.00
Hardware and Accessories and Door Bolt
W-1, (2.60m x 1.60m) Jalousie Window with 6mm Clear Glass
6.0710 Blades on 50mm x 150mm KD Wood and Termite-treated set 6.00 8,500.00 51,000.00
(Yakal/Guijo) or Concrete Jamb
W-2, (1.80m x 1.60m) Jalousie Window with 6mm Clear Glass
6.4381 Blades on 50mm x 150mm KD Wood and Termite-treated set 6.00 6,000.00 36,000.00
(Yakal/Guijo) or Concrete Jamb

W-3, (1.2m x0.60m) Awning Window with 6 mm Clear Glass Blades

6.4480 set 1.00 2,000.00 2,000.00
on Steel Jamb/Framing

W-4, (0.60m x0.60m) Awning Window with 6 mm Clear Glass

6.4490 set 4.00 1,000.00 4,000.00
Blades on Steel Jamb/Framing

0.0000 Window Grill (WG-1) set 6.00 15,000.00 90,000.00

0.0000 Window Grill (WG-2) set 6.00 15,000.00 90,000.00
Sub-total 371,000.00
Labor 111,300.00
Direct Cost 482,300.00
Indirect Cost 81,991.00
Tax 28,214.55
 Item Cost 592,505.55
7.0000 Steel Works kg 13,777.86
7.0200 LC 150 x 50 x 25 x 6.0mm kg 9,859.41 100.00 985,941.00
7.0800 L 90 x 90 x 6mm kg 1,151.65 100.00 115,165.00
L 90 x 90 x 6mm kg 1,095.00 100.00 109,500.00
7.0900 L 50 x 50 x 6mm kg 111.38 100.00 11,138.00
7.0900 L 50 x 50 x 6mm kg 1,243.05 100.00 124,305.00
7.1000 L 50 x 50 x 5mm kg 25.48 100.00 2,548.00
7.1041 L 100 x 100 x 6mm kg 183.40 100.00 18,340.00
L 125 x 125 x 6mm kg 88.40 100.00 8,840.00
7.0300 L 125 x 75 x 6mm kg 20.09 100.00 2,009.00
7.1400 Steel Plate 1.20m x 2.40m x 16mm pc 0.50 20,000.00 10,000.00
7.1100 Steel Plate 1.20m x 2.40m x 6mm pc 3.75 10,000.00 37,500.00
Anchor Bolt with Nuts and Washer, 20mmØ x 50mm x 300mm pc 56.00 100.00 5,600.00
Anchor Bolts with Nuts and Washer, 12mmØ. x 50 x 150mm pc 88.00 80.00 7,040.00
7.1700 Anchor Bolt with Nuts and Washer, 10mmØ x 50mm x 125mm pc 28.00 70.00 1,960.00
7.1800 Machine Bolts (6mm dia.) pc 1,144.00 50.00 57,200.00
7.1901 Plain Round Bar 12mm dia. x 6m pc 27.00 300.00 8,100.00
7.2100 Turn Buckle 12mm dia. pc 24.00 200.00 4,800.00
7.2300 10mmØ Sag Rods with Standard Nuts and Washers pc 28.00 200.00 5,600.00
7.3500 50mmØ Stainless Steel Pipe pc 7.00 4,000.00 28,000.00
7.3600 Welding Rod kg 304.00 90.00 27,360.00
Sub-total 1,570,946.00
Labor 480,309.80
Direct Cost 2,051,255.80
Indirect Cost 348,713.49
Tax 119,998.46
Item Cost 2,519,967.75
8.0000 Roofing Works lm 393.45
GI Long-span Roofing, Corrogated, Pre-painted, 1220mm x 0.4mm
8.0600 lm 393.45 410.00 161,314.50
BMT
G.I. Ridge Roll, Preformed, Pre-painted, 0610m x 2.440m x
0.0000 pc 16.00 800.00 12,800.00
0.4mm thk
G.I. Flashing, Preformed, Pre-painted, 0610m x 2.440m x 0.5mm
0.0000 pc 10.00 800.00 8,000.00
thk
J-Bolt (6mm dia.) pc 4,994.00 10.00 49,940.00
8.1000 Teckscrew 2-1/2" pc 624.00 4.00 2,496.00
8.1300 Roof Sealant L 7.00 500.00 3,500.00
Sub-total 238,050.50
Labor 71,415.15
Direct Cost 309,465.65
Indirect Cost 52,609.16
Tax 18,103.74
Item Cost 380,178.55
9.0000 Ceiling and Carpentry Works sq.m 345.03
Interior Ceiling sq.m 241.50 0.00 0.00
7.0810 L 75 x 75 x 6mm kg 1,233.96 100.00 123,396.00
7.0900 L 50 x 50 x 6mm kg 762.45 100.00 76,245.00
7.1800 6mm Machine bolts with nuts and washer pc 130.00 50.00 6,500.00
50mm x 50mm Ceiling Joist bd.ft 965.16 50.00 48,258.00
50mm x 50mm Wooden Hanger bd.ft 86.67 50.00 4,333.50
9.1700 Rough Lumber, Sun Dried Tanguile bd.ft 1,051.83 50.00 52,591.50
9.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 84.00 400.00 33,600.00
9.2100 Finishing Nails kg 5.00 80.00 400.00
4.0400 CWN, Assorted kg 19.00 80.00 1,520.00
9.2200 Concrete Nails kg 5.00 80.00 400.00
9.1900 Wood Preservative, Brown L 8.00 500.00 4,000.00
Exterior Ceiling sq.m 86.25 0.00 0.00
7.0810 L 75 x 75 x 6mm kg 440.70 100.00 44,070.00
7.0900 L 50 x 50 x 6mm kg 152.49 100.00 15,249.00
7.1800 6mm Machine bolts with nuts and washer pc 29.00 50.00 1,450.00
50mm x 50mm Ceiling Joist bd.ft 358.18 50.00 17,909.00
50mm x 50mm Wooden Hanger bd.ft 18.33 50.00 916.50
9.1700 Rough Lumber, Sun Dried Tanguile bd.ft 376.51 50.00 18,825.50
9.0200 Plywood, Ordinary 1/4" x 4' x 8' pc 30.00 400.00 12,000.00
25mm x 25mm x 300mm Wood slats @ 25mm clear spacing ceiling
9.1400 pc 7.00 1,500.00 10,500.00
ventilation (provide stainless steel wire mesh inside)
9.2100 Finishing Nails kg 2.00 80.00 160.00
4.0400 CWN, Assorted kg 7.00 80.00 560.00
9.2200 Concrete Nails kg 2.30 80.00 184.00
9.1900 Wood Preservative, Brown L 3.00 500.00 1,500.00
Blackboards (3 set) sq.m 17.28 0.00 0.00
9.1800 S4S Lumber, Kiln Dried Tanguile bd.ft 110.00 50.00 5,500.00
9.2000 Lawanit, 1/4' thk pc 6.00 350.00 2,100.00
9.2100 Finishing Nails kg 1.00 80.00 80.00
4.0400 CWN, Assorted kg 2.00 80.00 160.00
9.2200 Concrete Nails kg 1.00 80.00 80.00
 Sub-total 482,488.00
Labor 168,870.80
Direct Cost 651,358.80
Indirect Cost 110,731.00
Tax 38,104.49
Item Cost 800,194.29
10.0000 Electrical Works lot 1.00
Roughing-ins 0.00 0.00 0.00 0.00
10.0200 Electrical Conduit uPVC 20mm dia. pc 153.00 100.00 15,300.00
RSC 32mm dia. pc 60.00 200.00 12,000.00
10.1000 Entrance Cap 32mm dia. pc 1.00 100.00 100.00
10.1200 Junction Box 4x4" GI pc 28.00 50.00 1,400.00
10.1300 Utility Box 2x4" GI pc 28.00 50.00 1,400.00
10.1400 Grounding Rod, 2.4m x 16mm dia. pc 1.00 500.00 500.00
Wires and Fixtures 0.00 0.00 0.00 0.00
10.1600 3.5mm2 THHN Wire, Stranded m 913.00 50.00 45,650.00
10.1710 8.0mm2 THHN Wire, Stranded m 356.00 150.00 53,400.00
10.2200 3.5mm2 TW(G) Wire, Stranded m 457.00 50.00 22,850.00
10.2300 5.5mm2 TW(G) Wire, Stranded m 178.00 100.00 17,800.00
10.2700 Duplex Convenience Outlet, Grounding Type, 16A, 250V set 6.00 200.00 1,200.00
10.2800 Duplex Convenience Outlet, Grounding Type, 16A, 250V (WP) set 2.00 200.00 400.00
10.2900 1 Gang Wall Switches in One Switch Plate (16 AMP, 230V) set 6.00 200.00 1,200.00
10.3100 2 Gang Wall Switches in One Switch Plate (16 AMP, 230V) set 2.00 200.00 400.00
10.3300 Three Way Wall Switch (10 AMP, 230V) set 2.00 200.00 400.00
10.3400 2-36W, 230V, 60Hz, T5 LED Lighting Fixture (Box type) set 18.00 1500.00 27,000.00
10.3500 1-36W, 230V, 60Hz, T5 LED Lighting Fixture (Box type) set 10.00 1000.00 10,000.00
10.5400 Orbit Fan with Fan Switch 1600-4500 CFM set 10.00 2000.00 20,000.00
Panel Box, Flushed Type, 6 Branches set 1.00 4000.00 4,000.00
10.4100 Circuit Breaker, 20A 2P set 8.00 200.00 1,600.00
10.4400 Circuit Breaker, 50A 2P set 1.00 300.00 300.00
10.4900 Vibrating Bell 8" set 1.00 1500.00 1,500.00
10.5000 Push Button, 10A, 230V set 1.00 200.00 200.00
10.5500 Electrical Tape pc 18.00 150.00 2,700.00
Sub-total 241,300.00
Labor 60,325.00
Direct Cost 301,625.00
Indirect Cost 51,276.25
Tax 17,645.06
Item Cost 370,546.31
11.0000 Plumbing Works lot 1.00
11.0200 Water Closet 1.6gpf with Accessories set 5.00 8000.00 40,000.00
11.0100 Water Closet Flange set 5.00 500.00 2,500.00
11.0300 Urinal 0.8gpf set 2.00 3000.00 6,000.00
11.0400 Concrete Counter Sink Type, with Lever Type Faucet and Complet set 2.00 10000.00 20,000.00
11.0600 Lavatory, Pedestal Type with Accessories set 1.00 2000.00 2,000.00
11.0500 Faucet, Hose Bibb, Brass 1/2" dia. pc 25.00 350.00 8,750.00
11.4400 S.S. Grab Rail 1-1/2" dia. set 5.00 2000.00 10,000.00
11.4410 S.S. Floor Draine 4" x 4" set 16.00 500.00 8,000.00
11.4300 Tissue Holder pc 5.00 500.00 2,500.00
11.4500 Mirror sq.ft. 24.00 200.00 4,800.00
11.4200 Teflon Tape roll 6.00 150.00 900.00
11.0900 PP-R Pipe 1" dia. x 4.0m pc 14.00 800.00 11,200.00
11.1000 PP-R Pipe 3/4" dia. x 4.0m pc 18.00 600.00 10,800.00
11.2000 PP-R Elbow 90 deg. x 1" dia. pc 6.00 300.00 1,800.00
11.2100 PP-R Elbow 90 deg. x 3/4" dia. pc 25.00 300.00 7,500.00
11.2600 PP-R Tee 3/4" dia. pc 28.00 300.00 8,400.00
11.2900 PP-R Tee Reducer. 1" x 3/4" dia. pc 3.00 300.00 900.00
11.3300 PP-R Plug, 3/4" dia. pc 14.00 300.00 4,200.00
11.1400 PP-R Coupling 1" dia. pc 7.00 300.00 2,100.00
11.1700 PP-R Coupling Reducer, 1" x 3/4" dia. pc 1.00 300.00 300.00
11.3900 Check Valve, Horizontal, 1" dia. pc 1.00 500.00 500.00
11.3700 Gate Valve, 1" dia. pc 2.00 1000.00 2,000.00
11.3800 Gate Valve, 3/4" dia. pc 5.00 750.00 3,750.00
Sub-total 158,900.00
Labor 39,725.00
Direct Cost 198,625.00
Indirect Cost 33,766.25
Tax 11,619.56
Item Cost 244,010.81
Rain Water Collector lot 1.00
Filter Tank/Rain Harvesting Tank
1.0m x 1.0m x 1.0m Intermediate Bulk Container (IBC), 1000L
pc 3.00 14000.00 42,000.00
Capacity with tube cage and pallet)
2.0500 Washed Sand cu.m 0.15 1800.00 270.00
Pebbles, 5mm cu.m 0.10 3000.00 300.00
Pebbles, 10mm cu.m 0.15 3000.00 450.00
Granulated Carbon cu.m 0.15 3000.00 450.00
2.0300 Crushed Gravel 3/4" cu.m 0.15 2000.00 300.00
12.0500 PVC Sanitary Pipe 4" dia. x 3m pc 10.00 1000.00 10,000.00
12.0700 PVC Sanitary Pipe 2" dia. x 3m pc 1.00 500.00 500.00
CPVC Pipe 2" dia. pc 4.00 500.00 2,000.00
CPVC Pipe 1" dia. pc 4.00 500.00 2,000.00
12.1600 PVC Sanitary Wye 4" x 4" pc 6.00 300.00 1,800.00
12.2110 PVC Sanitary Tee 4" x 4" pc 1.00 300.00 300.00
12.1300 PVC Sanitary Elbow 1/8 x 4" dia. pc 6.00 300.00 1,800.00
12.0900 PVC Sanitary Elbow 90deg x 4" dia. pc 10.00 300.00 3,000.00
12.1100 PVC Sanitary Elbow 90deg x 2" dia. pc 7.00 200.00 1,400.00
12.1110 PVC Sanitary Elbow 90deg x 1" dia. pc 2.00 100.00 200.00
12.2400 Brass Cleanout 4" x 4" pc 1.00 300.00 300.00
Gate Valve, 4" dia. pc 1.00 4000.00 4,000.00
11.3600 Gate Valve, 2" dia. pc 2.00 2000.00 4,000.00
11.3700 Gate Valve, 1" dia. pc 1.00 1000.00 1,000.00
11.3900 Check Valve, Horizontal, 1" dia. pc 1.00 500.00 500.00
12.3000 PVC Cement can 2.00 100.00 200.00
50mm Vent Screen pc 3.00 500.00 1,500.00
Male adapter with gasket and nut pc 6.00 100.00 600.00
RWHT Support 0.00 0.00 0.00 0.00
7.0410 L 100 x 100 x 6mm kg 84.00 100.00 8,400.00
7.0810 L 75 x 75 x 6mm kg 311.69 100.00 31,169.00
7.0710 L 65 x 65 x 6mm kg 86.43 100.00 8,643.00
7.1100 Steel Plate 1.20m x 2.40m x 6mm pc 1.00 10000.00 10,000.00
7.3600 Welding Rod kg 9.64 90.00 867.60
13.1100 Primer, Zinc Chromate gal 3.00 500.00 1,500.00
Pedestal/Footing cu.m 0.09 0.00 0.00
2.0200 Portland Cement bag 1.00 285.00 285.00
2.0500 Washed Sand cu.m 0.25 1800.00 450.00
2.0300 Crushed Gravel 3/4" cu.m 0.25 1800.00 450.00
3.1000 D10mm x 6m RSB pc 2.00 200.00 400.00
3.1100 D12mm x 6m RSB pc 1.00 300.00 300.00
3.0600 D16mm x 6m RSB pc 1.00 400.00 400.00
3.1200 G.I Tie Wire kg 0.45 90.00 40.50
Sub-total 141,775.10
Labor 36,577.53
Direct Cost 178,352.63
Indirect Cost 30,319.95
Tax 10,433.63
Item Cost 219,106.21
12.0000 Sanitary Works lot 1.00
12.0110 Three Chamber Septic Vault unit 1.00 20000.00 20,000.00
12.0100 Catch Basin unit 20.00 1000.00 20,000.00
12.2800 Closet Bend, 4" pc 5.00 500.00 2,500.00
12.0300 Stainless Steel Vent Protection Screen 2" pc 1.00 2000.00 2,000.00
12.0400 PVC Sanitary Pipe 6" dia. x 3m pc 3.00 1500.00 4,500.00
12.0500 PVC Sanitary Pipe 4" dia. x 3m pc 70.00 1000.00 70,000.00
12.0700 PVC Sanitary Pipe 2" dia. x 3m pc 21.00 500.00 10,500.00
PVC Sanitary Pipe 1-1/2" dia. x 3m pc 6.00 250.00 1,500.00
12.1600 PVC Sanitary Wye 4" x 4" pc 33.00 300.00 9,900.00
PVC Sanitary Wye 4" x 1-1/2" pc 7.00 300.00 2,100.00
PVC Sanitary Wye 1-1/2" x 1-1/2" pc 7.00 150.00 1,050.00
12.1300 PVC Sanitary Elbow 1/8 x 4" dia. pc 4.00 300.00 1,200.00
PVC Sanitary Elbow 1/8 x 1-1/2" dia. pc 14.00 150.00 2,100.00
12.0900 PVC Sanitary Elbow 90deg x 4" dia. pc 36.00 300.00 10,800.00
12.1100 PVC Sanitary Elbow 90deg x 2" dia. pc 12.00 200.00 2,400.00
12.2100 PVC Sanitary Tee 6" x 6" pc 3.00 500.00 1,500.00
12.2110 PVC Sanitary Tee 4" x 4" pc 2.00 300.00 600.00
12.2200 PVC Sanitary Tee 2" x 2" pc 19.00 200.00 3,800.00
12.2600 PVC P-Trap 4" pc 16.00 300.00 4,800.00
PVC P-Trap 1-1/2" pc 7.00 150.00 1,050.00
12.2400 Brass Cleanout 4" x 4" pc 8.00 300.00 2,400.00
12.2900 Roof Drain pc 12.00 1000.00 12,000.00
12.3000 PVC Cement can 6.00 100.00 600.00
Sub-total 187,300.00
Labor 56,190.00
Direct Cost 243,490.00
Indirect Cost 41,393.30
Tax 14,244.17
 Item Cost 299,127.47
13.0000 Painting Works sq.m 1,144.22
Concrete Surfaces sq.m 758.35 0.00 0.00
13.0100 Neutralizer gal 10.00 200.00 2,000.00
13.0200 Latex, Flat gal 31.00 600.00 18,600.00
13.0300 Masonry Putty gal 31.00 700.00 21,700.00
13.0400 Latex, Semi Gloss gal 31.00 800.00 24,800.00
13.0500 Acri Color qrt 8.00 500.00 4,000.00
Wood Surfaces sq.m 385.87 0.00 0.00
13.0600 Enamel, Flatwall gal 20.00 600.00 12,000.00
13.1100 Primer, Zinc Chromate gal 20.00 700.00 14,000.00
13.0800 Enamel, Semi Gloss gal 20.00 800.00 16,000.00
13.0900 Paint Thinner gal 10.00 200.00 2,000.00
Steel Surfaces sq.m 0.00 0.00 0.00
13.1100 Primer, Zinc Chromate gal 2.00 500.00 1,000.00
Sub-total 116,100.00
Labor 40,635.00
 Direct Cost 156,735.00
Indirect Cost 26,644.95
Tax 9,169.00
Item Cost 192,548.95
15.0000 Waterproofing gal 35.00
Waterproofing, Cementitious gal 35.00 1000.00 35,000.00
Sub-total 35,000.00
Labor 12,250.00
Direct Cost 47,250.00
Indirect Cost 8,032.50
Tax 2,764.13
Item Cost 58,046.63
14.0000 Tile Works sq.m 93.25
Toilet (Wall) sq.m 45.53 0.00 0.00
14.0110 Glazed Wall Tiles 20cm x 20cm pc 1,196.00 46.00 55,016.00
14.0300 Tile Adhesive 25kg/bag bag 9.00 480.00 4,320.00
14.0400 Tile Trim 6mm pc 17.00 180.00 3,060.00
14.0500 Tile Grout 5kg/bag bag 4.00 130.00 520.00
Toilet (Flooring) sq.m 22.64 0.00 0.00
Unglazed Floor Tiles 30cm x 30cm pc 265.00 85.00 22,525.00
14.0300 Tile Adhesive 25kg/bag bag 5.00 480.00 2,400.00
14.0500 Tile Grout 5kg/bag bag 2.00 130.00 260.00
0.00 0.00 0.00 0.00 0.00
Handwashing Sink sq.m 13.88 0.00 0.00
14.0110 Glazed Wall Tiles 20cm x 20cm pc 365.00 46.00 16,790.00
14.0300 Tile Adhesive 25kg/bag bag 3.00 480.00 1,440.00
14.0400 Tile Trim 6mm pc 13.00 180.00 2,340.00
14.0500 Tile Grout 5kg/bag bag 2.00 130.00 260.00
Concrete Platform sq.m 11.20 0.00 0.00
Unglazed Floor Tiles 30cm x 30cm pc 131.00 85.00 11,135.00
14.0300 Tile Adhesive 25kg/bag bag 3.00 480.00 1,440.00
14.0500 Tile Grout 5kg/bag bag 1.00 130.00 130.00
Sub-total 121,636.00
Labor 36,490.80
Direct Cost 158,126.80
Indirect Cost 26,881.56
Tax 9,250.42
Item Cost 194,258.77
SCHOOL FURNITURE
16.0000 Table and Chair lot 1.00
16.0300 Two (2)-seater table and chair (All Wood) set 69.00 2200.00 151,800.00
16.0400 Teacher's Table and Chair (All Wood) set 3.00 12000.00 36,000.00
Sub-total 187,800.00
Labor 65,730.00
Direct Cost 253,530.00
Indirect Cost 43,100.10
Tax 14,831.51
Item Cost 311,461.61
SOLAR PV ENERGY SYSTEM
17.0100 Charging Station lot 1.00
Roughing-ins
10.0100 Electrical Conduit uPVC 15mm dia. pc 8.00 90.00 720.00
10.0490 RSC 20mm dia. pc 1.00 180.00 180.00
10.1200 Junction Box 4x4" GI pc 6.00 48.00 288.00
10.1300 Utility Box 2x4" GI pc 25.00 48.00 1,200.00
10.1400 Grounding Rod, 2.4m x 16mm dia. pc 1.00 500.00 500.00
Wires and Fixtures
3.5mm2 THW Wire, Stranded m 192.00 50.00 9,600.00
Duplex CO with Plate pc 20.00 180.00 3,600.00
Charging CO Panelling set 1.00 180.00 180.00
18W Compact Flourescent Lighting Fixtures with Medium Keyless
pc 1.00 300.00 300.00
Type Porcelain Receptacle (surfaced ceiling mounted)
Circuit Breaker, 10A 2P pc 3.00 200.00 600.00
10.5500 Electrical Tape pc 1.00 150.00 150.00
Sub-total 17,318.00
Labor 4,329.50
Direct Cost 21,647.50
Indirect Cost 3,680.08
Tax 1,266.38
Item Cost 26,593.95
17.0200 Solar PV Power System lot 1.00
16Kw Off-grid Solar Panels (complete set including delivery,
set 1.00 200,000.00 200,000.00
installations, testing and commissioning)
88 x 182w (NOCT) Polycrystalline Solar Panels
100A Solar Charge Controller
1800,800 Wh/Day Max Capacity (134pcs) Battery
30000 Watts Power Inverter
Complete Roof/Ares Mounting Kit w/ Security
PV Combiner Box
MC4 Coonectors
Power Distribution Panels
AC Surge and Lighting Protection Devices
DC Surge and Lighting Protection Devices
Required Inter-Coonection Wires
Sub-total 200,000.00
Labor 70,000.00
Direct Cost 270,000.00
Indirect Cost 45,900.00
Tax 15,795.00
Item Cost 331,695.00
17.0300 Perimeter Solar Lighting System lot 1.00
Complete Set 6000k CCT, Crisp White set 6.00 15000.00 90,000.00
Auto switch on/Off, Wireless, Polemount
GI Lamp Pole, 6 Meters Height
Sub-total 90,000.00
Labor 31,500.00
Direct Cost 121,500.00
Indirect Cost 20,655.00
Tax 7,107.75
Item Cost 149,262.75
I DIRECT COST 12,523,614.41
II INDIRECT COST (17%) OF I 2,129,014.45
III TAX 5% OF (I+II) 732,631.44
IV TOTAL CONSTRUCTION COST (I+II+III) 15,385,260.30
FIFTEEN MILLION THREE HUNDRED EIGHTY FIVE THOUSAND TWO HUNDRED SIXTY PESOS AND 30/100.

Prepared by:

RODRIGO V. ORTIZ JR.

Authorized Managing Officer
 PROGRAM OF WORK
School: Manla Integrated School Date: November 15, 2022
School I.D: 501874 Bid Amount: PHP 15,385,260.30
Region: X - Northern Mindanao
Division: Division of Misamis Occidental
Project Title: Completion Period: 150 calendar days
Lot-1 Construction, Replacement and Completion of Minimum Required Manpower:
Kindergarten, Elementary and Secondary School Building,
Solar PV Energy and Water System, School Furniture, and General Foreman Welder Carpenter
Slope Protection and Sanitation Facilities in the Last Mile Helper Mason Painter
School with Project Identification Number – LMS 2022-RX-Mis.
Occ. -002 Plumber Electrician
Plan: Minimum Required Equipment:
Location: Manla, Sapang Dalaga, Misamis Occidental Hand Tools Welding Machine
One-Bagger Mixer Bar Cutter
Item I.D. Item Description % of Total Unit Quantity Total Cost Remarks
I. DIRECT COST
General Requirements 7.47% lot 1.00 1,149,200.00
CONSTRUCTION OF ONE (1) STOREY -THREE (3) CLASSROOMS SCHOOL BUILDING (WITH COMMON TOILET)
1.0000 Earthworks #N/A cu.m 252.24 381,550.65
2.0000 Concreting Works (3000 psi) #N/A cu.m 131.46 908,680.50
3.0000 Rebar Works #N/A kg 14,333.43 2,562,877.58
4.0000 Formworks #N/A sq.m 927.87 254,900.25
5.0000 Masonry Works #N/A sq.m 1,461.52 1,821,143.25
6.0000 Doors and Windows 3.13% lot 1.00 482,300.00
7.0000 Steel Works 13.33% kg 13,777.86 2,051,255.80
8.0000 Roofing Works 2.01% lm 393.45 309,465.65
9.0000 Ceiling and Carpentry Works 4.23% sq.m 345.03 651,358.80
10.0000 Electrical Works 1.96% lot 1.00 301,625.00
11.0000 Plumbing Works 1.29% lot 1.00 198,625.00
Rain Water Collector 1.16% lot 1.00 178,352.63
12.0000 Sanitary Works 1.58% lot 1.00 243,490.00
13.0000 Painting Works 1.02% sq.m 1144.22 156,735.00
15.0000 Waterproofing 0.31% gal 35.00 47,250.00
14.0000 Tile Works 1.03% sq.m 93.25 158,126.80
SCHOOL FURNITURE
16.0000 Table and Chair #N/A lot 1.00 253,530.00
SOLAR PV ENERGY SYSTEM
17.0100 Charging Station #N/A lot 1.00 21,647.50
17.0200 Solar PV Power System #N/A lot 1.00 270,000.00
17.0300 Perimeter Solar Lighting System #N/A lot 1.00 121,500.00
 Sub-Total 12,523,614.41
II. INDIRECT COST 17% of (I)
Overhead Expenses (5%) #N/A 626,180.72
Contingencies (3%) #N/A 375,708.43
Miscellaneous (1%) #N/A 125,236.14
Contractor's Profit (8%) #N/A 1,001,889.15
Sub-Total 2,129,014.45
III. TAX 5% of (I+II)
Sub-Total 4.76% 732,631.44
IV. TOTAL CONSTRUCTION COST (I + II + III) #N/A 15,385,260.30
FIFTEEN MILLION THREE HUNDRED EIGHTY FIVE THOUSAND TWO HUNDRED SIXTY PESOS AND 30/100.

Prepared by:

RODRIGO V. ORTIZ JR.

Authorized Managing Officer
Project: Lot-1 Construction, Replacement and Completion of Kindergarten, Elementary and Secondary School Building,
Solar PV Energy and Water System, School Furniture, and Slope Protection and Sanitation Facilities in the
Last Mile School with Project Identification Number – LMS 2022-RX-Mis. Occ. -002

School: Manla Integrated School

Location: Manla, Sapang Dalaga, Misamis Occidental
QUARTERLY CASH FLOW AND PAYMENT SCHEDULE
% SCHEDULE (quarter)
Item No. Description Amount 1 2 3 4
Weight
General Requirements 1,411,792.20 9.18% ### ### ### ###
1.0000 Earthworks 468,734.97 3.05% ###
2.0000 Concreting Works (3000 psi) 1,116,313.99 7.26% ###
3.0000 Rebar Works 3,148,495.10 20.46% ### ###
4.0000 Formworks 313,144.96 2.04% ###
5.0000 Masonry Works 2,237,274.48 14.54% ### ###
6.0000 Doors and Windows 592,505.55 3.85% ###
7.0000 Steel Works 2,519,967.75 16.38% ###
8.0000 Roofing Works 380,178.55 2.47% ###
9.0000 Ceiling and Carpentry Works 800,194.29 5.20% ### ###
10.0000 Electrical Works 370,546.31 2.41% ###
11.0000 Plumbing Works 244,010.81 1.59% ###
0.0000 Rain Water Collector 219,106.21 1.42% ###
12.0000 Sanitary Works 299,127.47 1.94% ###
13.0000 Painting Works 192,548.95 1.25% ###
15.0000 Waterproofing 58,046.63 0.38% ###
14.0000 Tile Works 194,258.77 1.26% ###
16.0000 Table and Chair 311,461.61 2.02% ###
17.0100 Charging Station 26,593.95 0.17% ###
17.0200 Solar PV Power System 331,695.00 2.16% ###
17.0300 Perimeter Solar Lighting System 149,262.75 0.97% ###
Total ### 100.00%
CUMMULATIVE ACCOMPLISHMENT, IN % 23.75% 24.55% 27.38% 24.32%
CUMMULATIVE CASH FLOW, IN PhP 3,653,624.06 3,776,916.93 4,212,510.11 3,742,209.19
ACCOMPLISHMENT, IN % 23.75% 48.30% 75.68% 100.00%
CASH FLOW IN PhP 3,653,624.06 7,430,540.99 11,643,051.10 15,385,260.30
Prepared by:

RODRIGO V. ORTIZ JR.

Authorized Managing Officer